Highlights

[NOVAMSC] QoQ Annualized Quarter Result on 2013-06-30 [#1]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     144.14%    YoY -     -48.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 32,392 33,349 34,324 33,052 30,683 29,845 36,382 -7.46%
  QoQ % -2.87% -2.84% 3.85% 7.72% 2.81% -17.97% -
  Horiz. % 89.03% 91.66% 94.34% 90.85% 84.34% 82.03% 100.00%
PBT 722 956 1,264 1,460 -4,618 -5,184 1,000 -19.54%
  QoQ % -24.48% -24.37% -13.42% 131.62% 10.92% -618.40% -
  Horiz. % 72.20% 95.60% 126.40% 146.00% -461.80% -518.40% 100.00%
Tax -1 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NP 721 956 1,264 1,460 -4,618 -5,184 1,000 -19.61%
  QoQ % -24.58% -24.37% -13.42% 131.62% 10.92% -618.40% -
  Horiz. % 72.10% 95.60% 126.40% 146.00% -461.80% -518.40% 100.00%
NP to SH 1,626 2,241 3,018 1,800 -4,078 -4,268 2,248 -19.44%
  QoQ % -27.45% -25.73% 67.67% 144.14% 4.45% -289.86% -
  Horiz. % 72.33% 99.70% 134.25% 80.07% -181.41% -189.86% 100.00%
Tax Rate 0.14 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 31,671 32,393 33,060 31,592 35,301 35,029 35,382 -7.13%
  QoQ % -2.23% -2.02% 4.65% -10.51% 0.78% -1.00% -
  Horiz. % 89.51% 91.55% 93.44% 89.29% 99.77% 99.00% 100.00%
Net Worth 54,199 56,033 56,587 24,999 17,730 19,799 65,566 -11.93%
  QoQ % -3.27% -0.98% 126.35% 41.00% -10.45% -69.80% -
  Horiz. % 82.66% 85.46% 86.31% 38.13% 27.04% 30.20% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 54,199 56,033 56,587 24,999 17,730 19,799 65,566 -11.93%
  QoQ % -3.27% -0.98% 126.35% 41.00% -10.45% -69.80% -
  Horiz. % 82.66% 85.46% 86.31% 38.13% 27.04% 30.20% 100.00%
NOSH 903,333 933,888 943,125 499,999 354,608 329,999 936,666 -2.39%
  QoQ % -3.27% -0.98% 88.63% 41.00% 7.46% -64.77% -
  Horiz. % 96.44% 99.70% 100.69% 53.38% 37.86% 35.23% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.23 % 2.87 % 3.68 % 4.42 % -15.05 % -17.37 % 2.75 % -13.05%
  QoQ % -22.30% -22.01% -16.74% 129.37% 13.36% -731.64% -
  Horiz. % 81.09% 104.36% 133.82% 160.73% -547.27% -631.64% 100.00%
ROE 3.00 % 4.00 % 5.33 % 7.20 % -23.00 % -21.56 % 3.43 % -8.55%
  QoQ % -25.00% -24.95% -25.97% 131.30% -6.68% -728.57% -
  Horiz. % 87.46% 116.62% 155.39% 209.91% -670.55% -628.57% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.59 3.57 3.64 6.61 8.65 9.04 3.88 -5.05%
  QoQ % 0.56% -1.92% -44.93% -23.58% -4.31% 132.99% -
  Horiz. % 92.53% 92.01% 93.81% 170.36% 222.94% 232.99% 100.00%
EPS 0.18 0.24 0.32 0.36 -1.15 -1.29 0.24 -17.47%
  QoQ % -25.00% -25.00% -11.11% 131.30% 10.85% -637.50% -
  Horiz. % 75.00% 100.00% 133.33% 150.00% -479.17% -537.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0600 0.0600 0.0600 0.0500 0.0500 0.0600 0.0700 -9.77%
  QoQ % 0.00% 0.00% 20.00% 0.00% -16.67% -14.29% -
  Horiz. % 85.71% 85.71% 85.71% 71.43% 71.43% 85.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 4.31 4.44 4.57 4.40 4.08 3.97 4.84 -7.45%
  QoQ % -2.93% -2.84% 3.86% 7.84% 2.77% -17.98% -
  Horiz. % 89.05% 91.74% 94.42% 90.91% 84.30% 82.02% 100.00%
EPS 0.22 0.30 0.40 0.24 -0.54 -0.57 0.30 -18.69%
  QoQ % -26.67% -25.00% 66.67% 144.44% 5.26% -290.00% -
  Horiz. % 73.33% 100.00% 133.33% 80.00% -180.00% -190.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0721 0.0746 0.0753 0.0333 0.0236 0.0263 0.0872 -11.92%
  QoQ % -3.35% -0.93% 126.13% 41.10% -10.27% -69.84% -
  Horiz. % 82.68% 85.55% 86.35% 38.19% 27.06% 30.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.0700 0.0650 0.0700 0.0600 0.0500 0.0600 0.0600 -
P/RPS 1.95 1.82 1.92 0.91 0.58 0.66 1.54 17.06%
  QoQ % 7.14% -5.21% 110.99% 56.90% -12.12% -57.14% -
  Horiz. % 126.62% 118.18% 124.68% 59.09% 37.66% 42.86% 100.00%
P/EPS 38.89 27.08 21.88 16.67 -4.35 -4.64 25.00 34.29%
  QoQ % 43.61% 23.77% 31.25% 483.22% 6.25% -118.56% -
  Horiz. % 155.56% 108.32% 87.52% 66.68% -17.40% -18.56% 100.00%
EY 2.57 3.69 4.57 6.00 -23.00 -21.56 4.00 -25.56%
  QoQ % -30.35% -19.26% -23.83% 126.09% -6.68% -639.00% -
  Horiz. % 64.25% 92.25% 114.25% 150.00% -575.00% -539.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.17 1.08 1.17 1.20 1.00 1.00 0.86 22.80%
  QoQ % 8.33% -7.69% -2.50% 20.00% 0.00% 16.28% -
  Horiz. % 136.05% 125.58% 136.05% 139.53% 116.28% 116.28% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 27/11/13 28/08/13 31/05/13 28/02/13 27/11/12 -
Price 0.0700 0.0700 0.0650 0.0650 0.0600 0.0600 0.0600 -
P/RPS 1.95 1.96 1.79 0.98 0.69 0.66 1.54 17.06%
  QoQ % -0.51% 9.50% 82.65% 42.03% 4.55% -57.14% -
  Horiz. % 126.62% 127.27% 116.23% 63.64% 44.81% 42.86% 100.00%
P/EPS 38.89 29.17 20.31 18.06 -5.22 -4.64 25.00 34.29%
  QoQ % 33.32% 43.62% 12.46% 445.98% -12.50% -118.56% -
  Horiz. % 155.56% 116.68% 81.24% 72.24% -20.88% -18.56% 100.00%
EY 2.57 3.43 4.92 5.54 -19.17 -21.56 4.00 -25.56%
  QoQ % -25.07% -30.28% -11.19% 128.90% 11.09% -639.00% -
  Horiz. % 64.25% 85.75% 123.00% 138.50% -479.25% -539.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.17 1.17 1.08 1.30 1.20 1.00 0.86 22.80%
  QoQ % 0.00% 8.33% -16.92% 8.33% 20.00% 16.28% -
  Horiz. % 136.05% 136.05% 125.58% 151.16% 139.53% 116.28% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

386  331  519  735 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.765+0.02 
 SAPNRG 0.260.00 
 PERDANA-PR 0.015+0.005 
 HSI-H8F 0.125-0.065 
 EKOVEST 0.81+0.015 
 DGB 0.14-0.005 
 VELESTO 0.3650.00 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.33+0.05 
 MLAB 0.05-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers